Financhill
Sell
39

ED Quote, Financials, Valuation and Earnings

Last price:
$89.01
Seasonality move :
3%
Day range:
$88.78 - $90.53
52-week range:
$85.85 - $107.75
Dividend yield:
3.69%
P/E ratio:
16.92x
P/S ratio:
2.08x
P/B ratio:
1.42x
Volume:
4.8M
Avg. volume:
2.4M
1-year change:
0.76%
Market cap:
$31.2B
Revenue:
$14.7B
EPS (TTM):
$5.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.6B $12.2B $13.7B $15.7B $14.7B
Revenue Growth (YoY) 1.92% -2.61% 11.68% 14.58% -6.43%
 
Cost of Revenues $5.8B $5.1B $6B $8B $7.3B
Gross Profit $6.8B $7.1B $7.7B $7.7B $7.4B
Gross Profit Margin 53.81% 58.38% 56.07% 49.04% 50.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $51M -$401M -$538M $326M $1.7B
Operating Expenses $4.1B $4.5B $4.8B $5.1B $5.1B
Operating Income $2.7B $2.7B $2.8B $2.6B $2.3B
 
Net Interest Expenses $991M $1B $905M $852M $1B
EBT. Incl. Unusual Items $1.7B $1.2B $1.4B $2.1B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $296M $90M $190M $498M $487M
Net Income to Company $1.4B $1.1B $1.2B $1.6B $2.5B
 
Minority Interest in Earnings -$97M -$43M $153M $60M $3M
Net Income to Common Excl Extra Items $1.3B $1.1B $1.3B $1.7B $2.5B
 
Basic EPS (Cont. Ops) $4.09 $3.29 $3.86 $4.68 $7.25
Diluted EPS (Cont. Ops) $4.08 $3.28 $3.85 $4.66 $7.21
Weighted Average Basic Share $328.5M $334.8M $348.4M $354.5M $347.7M
Weighted Average Diluted Share $329.5M $335.7M $349.4M $355.8M $349.3M
 
EBITDA $4.4B $4.2B $4.3B $5.1B $6.1B
EBIT $2.7B $2.3B $2.3B $3B $4B
 
Revenue (Reported) $12.6B $12.2B $13.7B $15.7B $14.7B
Operating Income (Reported) $2.7B $2.7B $2.8B $2.6B $2.3B
Operating Income (Adjusted) $2.7B $2.3B $2.3B $3B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $3.6B $4.2B $3.9B $4.1B
Revenue Growth (YoY) -0.95% 8.4% 15.28% -7.04% 5.68%
 
Cost of Revenues $1.3B $1.5B $2B $1.8B $1.8B
Gross Profit $2B $2.1B $2.2B $2B $2.3B
Gross Profit Margin 60.46% 57.82% 52.61% 52.58% 55.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$13M -$22M $89M $206M $165M
Operating Expenses $1.2B $1.2B $1.3B $1.3B $1.4B
Operating Income $860M $850M $889M $723M $862M
 
Net Interest Expenses $226M $232M $199M $259M $306M
EBT. Incl. Unusual Items $621M $596M $779M $670M $721M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119M $127M $160M $144M $133M
Net Income to Company $501M $469M $619M $527M $588M
 
Minority Interest in Earnings -$9M $69M -$6M -- --
Net Income to Common Excl Extra Items $493M $538M $613M $526M $588M
 
Basic EPS (Cont. Ops) $1.47 $1.52 $1.73 $1.53 $1.70
Diluted EPS (Cont. Ops) $1.47 $1.52 $1.72 $1.52 $1.69
Weighted Average Basic Share $334.5M $353.4M $354.6M $345M $346.2M
Weighted Average Diluted Share $335.4M $354.1M $355.9M $346.5M $347.5M
 
EBITDA $1.3B $1.3B $1.5B $1.4B $1.6B
EBIT $847M $830M $978M $929M $1B
 
Revenue (Reported) $3.3B $3.6B $4.2B $3.9B $4.1B
Operating Income (Reported) $860M $850M $889M $723M $862M
Operating Income (Adjusted) $847M $830M $978M $929M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.2B $13.2B $15.1B $15.3B $15B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.8B $7.2B $7.8B $7B
Gross Profit $7.1B $7.4B $7.8B $7.4B $8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$53M -$587M -$11M $1.5B $695M
Operating Expenses $4.4B $4.8B $5.1B $5B $5.3B
Operating Income $2.7B $2.6B $2.8B $2.4B $2.7B
 
Net Interest Expenses $1B $891M $822M $1B $1.1B
EBT. Incl. Unusual Items $1.6B $1.2B $1.9B $2.9B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $236M $101M $326M $584M $378M
Net Income to Company $1.4B $1.1B $1.6B $2.4B $1.8B
 
Minority Interest in Earnings -$56M $109M $81M $20M --
Net Income to Common Excl Extra Items $1.4B $1.2B $1.7B $2.4B $1.8B
 
Basic EPS (Cont. Ops) $4.06 $3.36 $4.78 $6.77 $5.34
Diluted EPS (Cont. Ops) $4.04 $3.35 $4.77 $6.75 $5.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.5B $4.1B $5B $6B $5.5B
EBIT $2.7B $2.1B $2.8B $4.1B $3.4B
 
Revenue (Reported) $12.2B $13.2B $15.1B $15.3B $15B
Operating Income (Reported) $2.7B $2.6B $2.8B $2.4B $2.7B
Operating Income (Adjusted) $2.7B $2.1B $2.8B $4.1B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.3B $10.3B $11.6B $11.2B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.5B $5.7B $5.6B $5.3B
Gross Profit $5.5B $5.7B $5.9B $5.7B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$73M -$258M $268M $1.5B $477M
Operating Expenses $3.3B $3.6B $3.8B $3.8B $4B
Operating Income $2.1B $2.1B $2.1B $1.9B $2.2B
 
Net Interest Expenses $795M $669M $586M $757M $883M
EBT. Incl. Unusual Items $1.3B $1.2B $1.8B $2.6B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183M $194M $330M $416M $307M
Net Income to Company $1.1B $1B $1.4B $2.2B $1.5B
 
Minority Interest in Earnings -$38M $115M $43M $3M --
Net Income to Common Excl Extra Items $1.1B $1.1B $1.5B $2.2B $1.5B
 
Basic EPS (Cont. Ops) $3.17 $3.23 $4.15 $6.24 $4.36
Diluted EPS (Cont. Ops) $3.16 $3.22 $4.14 $6.22 $4.35
Weighted Average Basic Share $1B $1B $1.1B $1B $1B
Weighted Average Diluted Share $1B $1B $1.1B $1B $1B
 
EBITDA $3.5B $3.4B $4B $4.9B $4.3B
EBIT $2.1B $1.9B $2.4B $3.4B $2.7B
 
Revenue (Reported) $9.3B $10.3B $11.6B $11.2B $11.6B
Operating Income (Reported) $2.1B $2.1B $2.1B $1.9B $2.2B
Operating Income (Adjusted) $2.1B $1.9B $2.4B $3.4B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $981M $1.3B $992M $1.3B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.7B $1.9B $2.2B $2.4B
Inventory $352M $356M $437M $492M $469M
Prepaid Expenses $260M $271M $295M $264M $470M
Other Current Assets $328M $497M $439M $481M $405M
Total Current Assets $4.3B $5.3B $5.6B $13B $6.5B
 
Property Plant And Equipment $44.7B $47.4B $49.4B $47.3B $50.1B
Long-Term Investments $2.1B $1.8B $853M $841M $999M
Goodwill $446M $446M $439M $408M $408M
Other Intangibles $1.6B $1.5B $1.3B -- --
Other Long-Term Assets -- -- $205M $182M $316M
Total Assets $58.1B $62.9B $63.1B $69.1B $66.3B
 
Accounts Payable $1.2B $1.5B $1.5B $2B $1.8B
Accrued Expenses $255M $257M $264M $269M $295M
Current Portion Of Long-Term Debt $1.4B $2B $440M $649M $250M
Current Portion Of Capital Lease Obligations $65M $96M $113M $103M $116M
Other Current Liabilities $1.2B $1.2B $1.2B $4.9B $1.3B
Total Current Liabilities $6.3B $7.4B $5.4B $11.3B $6.5B
 
Long-Term Debt $18.5B $20.4B $22.6B $20.1B $21.9B
Capital Leases -- -- -- -- --
Total Liabilities $39.9B $43.8B $42.8B $48.2B $45.2B
 
Common Stock $35M $36M $37M $37M $37M
Other Common Equity Adj -$19M -$25M $5M $22M $22M
Common Equity $18B $18.8B $20B $20.7B $21.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $191M $218M $299M $202M --
Total Equity $18.2B $19.1B $20.3B $20.9B $21.2B
 
Total Liabilities and Equity $58.1B $62.9B $63.1B $69.1B $66.3B
Cash and Short Terms $981M $1.3B $992M $1.3B $1.2B
Total Debt $21.7B $24.2B $24.5B $23.8B $24.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $153M $66M $78M $539M $93M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.9B $2.1B $2B $2.6B
Inventory $353M $405M $533M $455M $472M
Prepaid Expenses $777M $847M $913M $1.1B $1.4B
Other Current Assets $374M $577M $570M $299M $363M
Total Current Assets $4.2B $5.1B $5.7B $5.9B $6.1B
 
Property Plant And Equipment $46.4B $48.8B $51.2B $49.1B $51.9B
Long-Term Investments $2.1B $1.1B $805M $933M $1.1B
Goodwill $446M $446M $439M $408M $408M
Other Intangibles $1.5B $1.3B $1.2B -- --
Other Long-Term Assets -- -- -- $301M $387M
Total Assets $59.6B $62.9B $65.8B $64.4B $68.6B
 
Accounts Payable $1.3B $1.4B $1.6B $1.3B $1.5B
Accrued Expenses $365M $386M $394M $407M $462M
Current Portion Of Long-Term Debt $2B $439M $323M $650M $250M
Current Portion Of Capital Lease Obligations $90M $113M $131M $114M $116M
Other Current Liabilities $1.2B $1.5B $1.5B $1.2B $1.2B
Total Current Liabilities $7.2B $5.3B $6.9B $6.1B $6B
 
Long-Term Debt $19.2B $21.8B $22.4B $20.7B $23.4B
Capital Leases -- -- -- -- --
Total Liabilities $40.9B $42.6B $44.8B $43.3B $46.7B
 
Common Stock $35M $37M $37M $37M $38M
Other Common Equity Adj -$12M -$17M $11M $25M $18M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $217M $340M $228M -- --
Total Equity $18.7B $20.4B $21B $21.1B $21.9B
 
Total Liabilities and Equity $59.6B $62.9B $65.8B $64.4B $68.6B
Cash and Short Terms $153M $66M $78M $539M $93M
Total Debt $23B $23.3B $25.2B $23.2B $25.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.1B $1.2B $1.6B $2.5B
Depreciation & Amoritzation $1.7B $1.9B $2B $2.1B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $30M -$744M -$674M -$376M -$221M
Change in Inventories $6M -$4M -$82M -$111M $38M
Cash From Operations $3.1B $2.2B $2.7B $3.9B $2.2B
 
Capital Expenditures $3.5B $3.9B $4B $4.2B $4.5B
Cash Acquisitions -$215M -$27M $812M -- $3.9B
Cash From Investing -$3.8B -$4.2B -$3.5B -$4.6B -$1B
 
Dividends Paid (Ex Special Dividend) -$924M -$975M -$1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $3B $2.9B $2.8B $800M $2.1B
Long-Term Debt Repaid -$1.2B -$518M -$2B -$406M -$710M
Repurchase of Common Stock -- -- -- -- -$1B
Other Financing Activities -$44M -$63M $194M -$50M -$36M
Cash From Financing $859M $2.2B $461M $1B -$1.5B
 
Beginning Cash (CF) $1B $1.2B $1.4B $1.1B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211M $219M -$290M $384M -$335M
Ending Cash (CF) $1.2B $1.4B $1.1B $1.5B $1.2B
 
Levered Free Cash Flow -$352M -$1.7B -$1.2B -$233M -$2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $501M $469M $619M $527M $588M
Depreciation & Amoritzation $482M $511M $525M $512M $550M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$208M -$353M $35M -$260M $78M
Change in Inventories -$17M $5M -$84M -$21M -$21M
Cash From Operations $188M $319M $661M $17M $392M
 
Capital Expenditures $974M $975M $1.1B $1B $1.1B
Cash Acquisitions -$9M -- -$23M -- --
Cash From Investing -$1.1B -$437M -$1.2B -$1.1B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$244M -$261M -$268M -$267M -$275M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $75M $105M -- -- $125M
Long-Term Debt Repaid -$21M -$22M -$14M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8M $152M -$11M -$1M -$2M
Cash From Financing -$167M -$845M -$432M -$327M -$530M
 
Beginning Cash (CF) $1.3B $1.2B $1.2B $2B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$963M -$999M -$1.4B -$1.4B
Ending Cash (CF) $314M $215M $241M $546M $102M
 
Levered Free Cash Flow -$786M -$656M -$457M -$984M -$745M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.1B $1.6B $2.4B $1.8B
Depreciation & Amoritzation $1.9B $2B $2.1B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$441M -$953M -$330M $147M -$329M
Change in Inventories $5M -$3M -- $38M -$18M
Cash From Operations $2.5B $2.5B $3.6B $2.5B $3.3B
 
Capital Expenditures $3.7B $4.1B $4B $4.4B $4.8B
Cash Acquisitions -$80M $164M $597M $4B --
Cash From Investing -$3.9B -$3.7B -$4.4B -$867M -$5.2B
 
Dividends Paid (Ex Special Dividend) -$965M -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $2.7B $3.2B $825M $1.3B $3.1B
Long-Term Debt Repaid -$956M -$2B -$439M -$83M -$650M
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$55M $184M -$45M -$31M -$52M
Cash From Financing $1.4B $1B $780M -$1.3B $1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61M -$99M $26M $305M -$444M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$1.6B -$382M -$1.9B -$1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $1B $1.4B $2.2B $1.5B
Depreciation & Amoritzation $1.4B $1.5B $1.6B $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$412M -$621M -$277M $246M $138M
Change in Inventories -$1M -- -$96M $53M -$3M
Cash From Operations $1.4B $1.7B $2.6B $1.2B $2.3B
 
Capital Expenditures $2.8B $3B $3.1B $3.2B $3.5B
Cash Acquisitions -$24M $167M -$48M $3.9B --
Cash From Investing -$3B -$2.4B -$3.3B $352M -$3.9B
 
Dividends Paid (Ex Special Dividend) -$731M -$768M -$812M -$829M -$824M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $2B -- $500M $1.5B
Long-Term Debt Repaid -$463M -$1.9B -$383M -$60M --
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities -$36M $211M -$28M -$9M -$25M
Cash From Financing $713M -$496M -$177M -$2.5B $492M
 
Beginning Cash (CF) $4.1B $2.8B $2.6B $4.3B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$903M -$1.2B -$905M -$984M -$1.1B
Ending Cash (CF) $3.2B $1.6B $1.7B $3.3B $1.8B
 
Levered Free Cash Flow -$1.4B -$1.3B -$436M -$2.1B -$1.2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock